REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 15.41% first-year return on $26,250 initial cash invested.
Cash On Cash
15.41%
Cap Rate
10.04%
Rent
$1,488
Cashflow
$337
Rent Confidence: High
Annual
$17,856
Median
$1,500
Avg
$1,488
Samples
25
Financing
Purchase Price $125k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $26,250
Downpayment $25,000
Closing costs $1,250
Rehab $0
Furnishing $0
Cashflow
Total Income $1,488
Total Expenses $1,151
Mortgage P&I $635
Property Taxes $86
Home Insurance $44
PManagement 10% $149
CapEx 5% $74
Vacancy 6% $89
Maintenance 5% $74
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5247 S 23rd St | $1570 | 3 | 1 | 1050 | 1.8 mi |
| 2 | 4205 S 21st St | $1375 | 3 | 1 | 1025 | 1.7 mi |
| 3 | 4424 Spring St | $1700 | 3 | 1 | 1048 | 2.4 mi |
| 4 | 4714 S 19th St | $1395 | 3 | 1 | 1000 | 1.7 mi |
| 5 | 3352 T St | $1450 | 3 | 1 | 1150 | 1.3 mi |
| 6 | 5241 S 49th St | $1650 | 3 | 1 | 1128 | 2.5 mi |
| 7 | 2122 S 35th Ave | $1195 | 3 | 1 | 980 | 2.8 mi |
| 8 | 2354 S 34th St, Unit 2 | $1500 | 3 | 1 | 1210 | 2.5 mi |
| 9 | 2030 Vinton St | $1520 | 3 | 1.5 | 1136 | 2.3 mi |
| 10 | 5420 S 37th St | $1600 | 3 | 1 | 1.4 mi | |
| 11 | 2116 L St | $1200 | 3 | 1 | 1.5 mi | |
| 12 | 2114 L St | $1300 | 3 | 1 | 1.5 mi | |
| 13 | 5010 S 36th St | $1465 | 3 | 2 | 1175 | 0.8 mi |
| 14 | 3606 Wright St | $1750 | 3 | 1 | 1330 | 2.3 mi |
| 15 | 5413 S 22nd St | $1500 | 3 | 1 | 1.9 mi | |
| 16 | 1339 Monroe St | $1400 | 3 | 1 | 872 | 3.1 mi |
| 17 | 3711 S 48th Ave | $1850 | 3 | 1 | 1380 | 2.4 mi |
| 18 | 4120 Orchard Ave | $1595 | 3 | 2 | 1200 | 1.2 mi |
| 19 | 4517 S 15th St | $1495 | 3 | 1.5 | 1250 | 2.2 mi |
| 20 | 3635 Valley St | $1700 | 3 | 1 | 1569 | 1.6 mi |
| 21 | 7314 S 41st Ter | $1595 | 3 | 2 | 1080 | 3.3 mi |
| 22 | 1914 S 36th St, Apt 2 | $1195 | 3 | 1 | 3.1 mi | |
| 23 | 1618 Martha St, Unit 2 | $995 | 3 | 1 | 3.4 mi | |
| 24 | 2417 S 13th St | $1700 | 3 | 2 | 1116 | 3.5 mi |
| 25 | 2923 Castelar St | $1500 | 3 | 1 | 1544 | 2.6 mi |